Spotify Technology SA
NYSE:SPOT

Watchlist Manager
Spotify Technology SA Logo
Spotify Technology SA
NYSE:SPOT
Watchlist
Price: 513.21 USD 2.92% Market Closed
Market Cap: $105.7B

Relative Value

The Relative Value of one SPOT stock under the Base Case scenario is hidden USD. Compared to the current market price of 513.21 USD, Spotify Technology SA is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

SPOT Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

SPOT Competitors Multiples
Spotify Technology SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
LU
Spotify Technology SA
NYSE:SPOT
105.6B USD 5.3 63.9 33.2 35
US
Netflix Inc
NASDAQ:NFLX
393.5B USD 8.7 35.8 13.2 29.9
US
Walt Disney Co
NYSE:DIS
202.1B USD 2.1 16.3 12.1 16.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.8B USD 1.9 146 5.1 57.2
NL
Universal Music Group NV
AEX:UMG
38.7B EUR 2.5 6.9 8.2 8.2
US
TKO Group Holdings Inc
NYSE:TKO
40B USD 9.2 174.7 29.5 42.2
US
Live Nation Entertainment Inc
NYSE:LYV
34.1B USD 1.4 105.9 17.4 25.6
CN
Tencent Music Entertainment Group
NYSE:TME
25.9B USD 5.7 16.7 119.8 119.8
US
Warner Music Group Corp
NASDAQ:WMG
15.8B USD 2.4 43.9 15.1 21.2
US
Roku Inc
NASDAQ:ROKU
15.7B USD 3.5 -567.4 -167.8 -121
FR
Bollore SE
PAR:BOL
13.3B EUR 8.6 -7.9 -12.7 -12.1
P/E Multiple
Earnings Growth PEG
LU
Spotify Technology SA
NYSE:SPOT
Average P/E: 67.8
63.9
42%
1.5
US
Netflix Inc
NASDAQ:NFLX
35.8
22%
1.6
US
Walt Disney Co
NYSE:DIS
16.3
6%
2.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
146
N/A N/A
NL
Universal Music Group NV
AEX:UMG
6.9
2%
3.4
US
TKO Group Holdings Inc
NYSE:TKO
174.7
435%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
105.9
7%
15.1
CN
Tencent Music Entertainment Group
NYSE:TME
16.7
22%
0.8
US
Warner Music Group Corp
NASDAQ:WMG
43.9
40%
1.1
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -567.4 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.9
-39%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
LU
Spotify Technology SA
NYSE:SPOT
Average EV/EBITDA: 28.2
33.2
40%
0.8
US
Netflix Inc
NASDAQ:NFLX
13.2
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.1
10%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.2
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.5
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.4
18%
1
CN
Tencent Music Entertainment Group
NYSE:TME
119.8
22%
5.4
US
Warner Music Group Corp
NASDAQ:WMG
15.1
15%
1
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -167.8 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.7 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
LU
Spotify Technology SA
NYSE:SPOT
Average EV/EBIT: 39.5
35
41%
0.9
US
Netflix Inc
NASDAQ:NFLX
29.9
20%
1.5
US
Walt Disney Co
NYSE:DIS
16.8
17%
1
US
Warner Bros Discovery Inc
NASDAQ:WBD
57.2
59%
1
NL
Universal Music Group NV
AEX:UMG
8.2
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
42.2
35%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.6
13%
2
CN
Tencent Music Entertainment Group
NYSE:TME
119.8
23%
5.2
US
Warner Music Group Corp
NASDAQ:WMG
21.2
18%
1.2
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -121 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.1 N/A N/A